[KARYON] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 100,378 66,101 33,238 0 0 33,546 66,426 31.51%
PBT 8,920 5,889 3,433 0 0 1,698 3,148 99.61%
Tax 1,070 -1,562 -834 0 0 -482 -1,022 -
NP 9,990 4,327 2,599 0 0 1,216 2,126 179.23%
-
NP to SH 9,990 4,327 2,599 0 0 1,216 2,126 179.23%
-
Tax Rate -12.00% 26.52% 24.29% - - 28.39% 32.47% -
Total Cost 90,388 61,774 30,639 0 0 32,330 64,300 25.35%
-
Net Worth 90,385 85,628 80,871 80,871 0 0 0 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 1,666 1,666 -
Div Payout % - - - - - 137.06% 78.39% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 90,385 85,628 80,871 80,871 0 0 0 -
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.95% 6.55% 7.82% 0.00% 0.00% 3.62% 3.20% -
ROE 11.05% 5.05% 3.21% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.10 13.90 6.99 0.00 0.00 7.15 14.10 30.67%
EPS 2.10 0.91 0.55 0.00 0.00 0.26 0.45 177.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.35 -
NAPS 0.19 0.18 0.17 0.17 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.10 13.90 6.99 0.00 0.00 7.05 13.96 31.53%
EPS 2.10 0.91 0.55 0.00 0.00 0.26 0.45 177.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.35 -
NAPS 0.19 0.18 0.17 0.17 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.18 0.185 0.165 0.18 0.20 0.18 0.205 -
P/RPS 0.85 1.33 2.36 0.00 0.00 2.52 1.45 -29.84%
P/EPS 8.57 20.34 30.20 0.00 0.00 69.41 45.42 -66.93%
EY 11.67 4.92 3.31 0.00 0.00 1.44 2.20 202.62%
DY 0.00 0.00 0.00 0.00 0.00 1.97 1.73 -
P/NAPS 0.95 1.03 0.97 1.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 29/08/16 25/05/16 23/02/16 25/11/15 26/08/15 -
Price 0.23 0.18 0.18 0.18 0.195 0.19 0.15 -
P/RPS 1.09 1.30 2.58 0.00 0.00 2.66 1.06 1.86%
P/EPS 10.95 19.79 32.95 0.00 0.00 73.27 33.23 -52.13%
EY 9.13 5.05 3.04 0.00 0.00 1.36 3.01 108.83%
DY 0.00 0.00 0.00 0.00 0.00 1.87 2.36 -
P/NAPS 1.21 1.00 1.06 1.06 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment